[MELEWAR] YoY TTM Result on 31-Jan-2002 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 54.83%
YoY- -9.35%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 598,721 462,254 390,849 352,321 378,328 366,594 10.29%
PBT 72,664 80,553 77,534 42,823 67,912 72,296 0.10%
Tax -26,120 -16,113 -20,912 11,113 -8,411 -10,723 19.46%
NP 46,544 64,440 56,622 53,936 59,501 61,573 -5.43%
-
NP to SH 46,544 64,440 56,622 53,936 59,501 61,573 -5.43%
-
Tax Rate 35.95% 20.00% 26.97% -25.95% 12.39% 14.83% -
Total Cost 552,177 397,814 334,227 298,385 318,827 305,021 12.58%
-
Net Worth 351,384 358,918 647,998 553,379 569,940 437,033 -4.26%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 15,086 346,905 - 15,807 - - -
Div Payout % 32.41% 538.34% - 29.31% - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 351,384 358,918 647,998 553,379 569,940 437,033 -4.26%
NOSH 161,185 158,114 158,048 79,054 79,048 79,029 15.30%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 7.77% 13.94% 14.49% 15.31% 15.73% 16.80% -
ROE 13.25% 17.95% 8.74% 9.75% 10.44% 14.09% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 371.45 292.35 247.30 445.67 478.60 463.87 -4.34%
EPS 28.88 40.76 35.83 68.23 75.27 77.91 -17.98%
DPS 9.36 219.50 0.00 20.00 0.00 0.00 -
NAPS 2.18 2.27 4.10 7.00 7.21 5.53 -16.97%
Adjusted Per Share Value based on latest NOSH - 79,054
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 166.31 128.40 108.57 97.87 105.09 101.83 10.29%
EPS 12.93 17.90 15.73 14.98 16.53 17.10 -5.43%
DPS 4.19 96.36 0.00 4.39 0.00 0.00 -
NAPS 0.9761 0.997 1.80 1.5372 1.5832 1.214 -4.26%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 2.17 2.56 2.44 5.15 5.10 5.65 -
P/RPS 0.58 0.88 0.99 1.16 1.07 1.22 -13.80%
P/EPS 7.51 6.28 6.81 7.55 6.78 7.25 0.70%
EY 13.31 15.92 14.68 13.25 14.76 13.79 -0.70%
DY 4.31 85.74 0.00 3.88 0.00 0.00 -
P/NAPS 1.00 1.13 0.60 0.74 0.71 1.02 -0.39%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 24/03/05 26/03/04 28/03/03 28/03/02 28/03/01 - -
Price 2.03 2.82 2.19 6.80 4.38 0.00 -
P/RPS 0.55 0.96 0.89 1.53 0.92 0.00 -
P/EPS 7.03 6.92 6.11 9.97 5.82 0.00 -
EY 14.22 14.45 16.36 10.03 17.19 0.00 -
DY 4.61 77.84 0.00 2.94 0.00 0.00 -
P/NAPS 0.93 1.24 0.53 0.97 0.61 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment